
TransUnion (TRU) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
1.0B
Gross Profit
625.2M
60.30%
Operating Income
170.7M
16.46%
Net Income
70.7M
6.82%
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
6.7B
Shareholders Equity
4.3B
Debt to Equity
1.54
Cash Flow Metrics
Operating Cash Flow
249.2M
Free Cash Flow
136.9M
Revenue & Profitability Trend
TransUnion Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.2B | 3.8B | 3.7B | 3.0B | 2.5B |
Cost of Goods Sold | 1.7B | 1.5B | 1.4B | 1.0B | 853.9M |
Gross Profit | 2.5B | 2.3B | 2.3B | 1.9B | 1.7B |
Gross Margin % | 60.0% | 60.4% | 62.7% | 65.5% | 66.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.2B | 1.2B | 1.2B | 909.0M | 829.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.2B | 1.2B | 1.2B | 909.0M | 829.7M |
Operating Income | 733.4M | 617.9M | 626.4M | 651.9M | 500.2M |
Operating Margin % | 17.5% | 16.1% | 16.9% | 22.0% | 19.8% |
Non-Operating Items | |||||
Interest Income | 28.5M | 20.7M | 4.7M | 3.4M | 5.6M |
Interest Expense | 265.2M | 288.2M | 230.9M | 112.6M | 126.2M |
Other Non-Operating Income | -75.4M | -484.2M | -6.0M | -17.6M | 11.8M |
Pre-tax Income | 401.1M | -145.3M | 383.0M | 505.6M | 389.5M |
Income Tax | 98.8M | 44.7M | 118.9M | 131.9M | 83.7M |
Effective Tax Rate % | 24.6% | 0.0% | 31.0% | 26.1% | 21.5% |
Net Income | 302.3M | -190.8M | 281.5M | 1.4B | 355.6M |
Net Margin % | 7.2% | -5.0% | 7.6% | 47.5% | 14.1% |
Key Metrics | |||||
EBITDA | 1.3B | 1.2B | 1.2B | 1.0B | 869.5M |
EPS (Basic) | $1.46 | $-1.07 | $1.40 | $7.25 | $1.81 |
EPS (Diluted) | $1.45 | $-1.07 | $1.40 | $7.19 | $1.79 |
Basic Shares Outstanding | 194400000 | 193400000 | 192500000 | 191400000 | 189900000 |
Diluted Shares Outstanding | 194400000 | 193400000 | 192500000 | 191400000 | 189900000 |
Income Statement Trend
TransUnion Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 679.5M | 476.2M | 585.3M | 1.8B | 492.7M |
Short-term Investments | 2.5M | 2.7M | 2.6M | 3.1M | 3.2M |
Accounts Receivable | 798.9M | 723.0M | 602.2M | 558.0M | 392.8M |
Inventory | - | - | - | - | - |
Other Current Assets | 105.2M | 127.8M | 115.0M | 87.1M | 66.8M |
Total Current Assets | 1.8B | 1.5B | 1.5B | 2.6B | 1.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 55.8M | 98.9M | 127.4M | 145.1M | 59.8M |
Goodwill | 13.5B | 13.9B | 14.8B | 14.8B | 8.6B |
Intangible Assets | 3.3B | 3.5B | 3.7B | 3.8B | 2.2B |
Long-term Investments | 110.0M | 162.3M | 237.7M | 12.1M | 0 |
Other Non-Current Assets | 132.0M | 104.8M | 69.7M | 61.3M | 29.1M |
Total Non-Current Assets | 9.2B | 9.6B | 10.2B | 10.0B | 5.8B |
Total Assets | 11.0B | 11.1B | 11.7B | 12.6B | 7.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 294.6M | 251.3M | 250.4M | 270.2M | 188.4M |
Short-term Debt | 92.6M | 115.8M | 148.3M | 153.0M | 72.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 94.2M | 71.4M | 53.4M | 83.6M | 98.0M |
Total Current Liabilities | 1.1B | 1.0B | 905.5M | 1.4B | 669.8M |
Non-Current Liabilities | |||||
Long-term Debt | 5.1B | 5.3B | 5.7B | 6.4B | 3.4B |
Deferred Tax Liabilities | 415.3M | 592.9M | 762.0M | 787.6M | 396.8M |
Other Non-Current Liabilities | 18.9M | 16.1M | 16.5M | 20.2M | 34.5M |
Total Non-Current Liabilities | 5.6B | 6.0B | 6.5B | 7.3B | 4.0B |
Total Liabilities | 6.7B | 7.0B | 7.4B | 8.6B | 4.7B |
Equity | |||||
Common Stock | 2.0M | 2.0M | 2.0M | 2.0M | 2.0M |
Retained Earnings | 2.4B | 2.2B | 2.4B | 2.3B | 937.4M |
Treasury Stock | 334.6M | 302.9M | 284.5M | 252.0M | 215.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.3B | 4.1B | 4.3B | 4.0B | 2.6B |
Key Metrics | |||||
Total Debt | 5.2B | 5.4B | 5.8B | 6.5B | 3.5B |
Working Capital | 742.2M | 472.4M | 544.7M | 1.3B | 799.9M |
Balance Sheet Composition
TransUnion Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 302.3M | -190.1M | 264.1M | 373.7M | 305.7M |
Depreciation & Amortization | 537.8M | 524.4M | 519.0M | 377.0M | 346.8M |
Stock-Based Compensation | 121.2M | 100.3M | 82.8M | 69.2M | 44.3M |
Working Capital Changes | -53.7M | -73.9M | -508.0M | -48.1M | 47.1M |
Operating Cash Flow | 825.1M | 224.0M | 291.6M | 741.5M | 713.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 1.8M | -36.9M | -524.3M | -3.7B | -66.5M |
Investment Purchases | -200.0K | -53.5M | -146.1M | -66.9M | -73.5M |
Investment Sales | 200.0K | 82.3M | 143.5M | 36.3M | 90.6M |
Investing Cash Flow | 8.4M | -7.7M | -524.2M | -3.7B | -47.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -82.7M | -81.8M | -77.8M | -69.8M | -57.6M |
Debt Issuance | 1.8B | 655.8M | 0 | 3.7B | 0 |
Debt Repayment | -2.0B | -997.7M | -714.6M | -780.8M | -208.8M |
Financing Cash Flow | -308.7M | -438.8M | -820.5M | 2.8B | -296.9M |
Free Cash Flow | 516.7M | 334.7M | -1.0M | 584.1M | 582.0M |
Net Change in Cash | 524.8M | -222.5M | -1.1B | -199.4M | 369.7M |
Cash Flow Trend
TransUnion Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
44.91
Forward P/E
18.42
Price to Book
3.74
Price to Sales
3.85
PEG Ratio
18.42
Profitability Ratios
Profit Margin
8.63%
Operating Margin
28.33%
Return on Equity
8.89%
Return on Assets
4.94%
Financial Health
Current Ratio
2.05
Debt to Equity
115.67
Beta
1.64
Per Share Data
EPS (TTM)
$1.87
Book Value per Share
$22.48
Revenue per Share
$21.88
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tru | 16.4B | 44.91 | 3.74 | 8.89% | 8.63% | 115.67 |
S&P Global | 149.4B | 36.88 | 4.39 | 11.29% | 27.29% | 31.65 |
Coinbase Global | 97.6B | 36.61 | 8.06 | 27.96% | 42.67% | 38.83 |
CME | 97.0B | 25.62 | 3.43 | 13.61% | 58.59% | 13.60 |
Intercontinental | 96.1B | 31.15 | 3.27 | 11.06% | 31.00% | 68.94 |
Moody's | 87.2B | 41.24 | 22.03 | 53.02% | 29.18% | 179.87 |
Financial data is updated regularly. All figures are in the company's reporting currency.